Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Belton at S-1613 Plan, The Ridge at Belle Meadows, Belton, TX, 76513 with 5% annual appreciation on a $267,900 basis while $3,682/mo rent supports operations. Total monthly income totals $3,682/mo and a $1,311/mo payment preserves $1,777/mo for cash returns. Annual cash flow comes to $21,326/yr on $88,809 deployed, and return on cash invested reaches 43.92% in year one. Equity gained on principal adds $1,729/yr, and five-year appreciation sums $74,016 alongside rental yield of 16.49%. Five-year ROI measures 232.86% and total cumulative return in cash totals $206,798.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,682/mo property income versus a $1,311/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76513, Belton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,497 (100%) |
| Owner Occupied HU | 12,076 (65.3%) |
| Renter Occupied HU | 5,158 (27.9%) |
| Vacant Housing Units | 1,263 ( 6.8%) |
| Median Home Value | $336,211 |
| Average Home Value | $377,275 |
Residential
18,034
Single Family
15,946
Multi-Family
2,088
Businesses
1,278
Date | Event | Price |
|---|---|---|
| 2024-05-09 | Price change | $267,900 |
| 2023-11-13 | Listed for sale | $279,900 |
| 2023-11-02 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ady • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A
